|
PAY ESTIMATE NO, 5 ENGINEER
<br />Improvement Projects 99-66, 99-68 and 00-28
<br />
<br />Schedule "O" - Mobilization and Traffic Control
<br />
<br />Item Estimated
<br />N, .o:. Spec. Ref. Descripti.on Quantity Unit Price Extension Used to Date Extension
<br />1 2021.501 Mobilization 1 LS $ 10,000.00 LS $ I0,000.00 1 $ 10,000.00
<br />2 2563.601 Traffic Control 1 LS $ 3,000.00 LS $ 3,000.00 1 $ 3,000.00
<br />
<br />Total Bid Schedule "D" $ 13,000.00 $ 13,000.00
<br />
<br />Change Order No. 1
<br />
<br />Item Estimated
<br />No. Spec, Ref. ,, Description Quantity Unit Price Extension Used to Date Extension,,,
<br />1 Excavate Trees 30 CY $40.50 CY $ 1,215.00 30 $ 1,215.00
<br />
<br /> 2 Load, haul and disp,ose of trees 30 CY $34.50 CY $ 1,035.00 30 $ 1,035.00
<br />
<br />Tolal Change Order No, 1 $ 2,250,00 $ 2,250.00
<br />
<br />Change Order No. 2
<br />
<br />Item Estimated
<br />No. Spec, Ref. Description Quantity Unit Price Extension Used to Date Extension
<br />1 2411.507 Energy Dissipater ILS $5,077.00 ,LS $ 5,077.00 1 $ 5,077.00
<br />
<br /> 2 Saw Cut Concrete Ddveway 16 LF $8.00 LF $ 128.00 31 $ 248.00
<br /> 3 Remove and Dispose Concrete Driveway 220 SF $2.00 SF $ 440,00 370 $ 740.00
<br /> 4 4" Concrete Ddve 220 SF $5,00 SF $ 1,100.00 370 $ 1,850.00
<br />
<br />Total Change Order No. 2
<br />
<br /> 6,745.00 $ 7,915.00
<br />
<br />115,842.10 $ 115,196.90
<br />41,351.90 $ 46,330.80
<br />92,267.00 $ 89,871.62
<br />13,000,00 $ 13,000.00
<br />2,250.00 $ 2,250.00
<br />6.745.00 $ 7,915.00
<br />
<br />271,456.00 $ 274,564.32
<br />
<br /> $ 274,564.32
<br /> $
<br />
<br />SUMMARY OF BIDDING:
<br />
<br />Bid Schedule "A" - Improvement Project No. 99-66, Juniper Ridge Drive
<br />
<br />Bid Schedule "B" - improvement Project 99-68, 164th Lane NW
<br />
<br />Bid Schedule "C" - Improvement Project 00-28, 142nd Ave. NW
<br />
<br />Bid Schedule "D" - Mobilization and Traffic Control
<br />
<br />Change Order No. 1
<br />
<br />Change Order No, 2
<br />
<br />TOTAL Contract Amount:
<br />
<br />TOTAL USED TO DATE:
<br />STORED MATERIALS:
<br />TOTAL USED TO DATE + STORED MATERIALS:
<br />LESS 2.0% RETAINAGE:
<br />LESS PAY ESTIMATE NO. 1:
<br />LESS PAY ESTIMATE NO. 2:
<br />LESS PAY ESTIMATE NO. 3:
<br />LESS PAY ESTIMATE NO. 4: ,.
<br />WE RECOMMEND PARTIAL PAYMENT OF:
<br />
<br />$ 274,564.32
<br />$ 5,491.29
<br />$ 88,189.07
<br />$ 107,059.03
<br />$ 47,818.92
<br />$ 7,731.00
<br />
<br />$ 18,275,01
<br />
<br />-72-
<br /> shared doc~lmunicipallaramsey14181RA418DP.xls
<br /> Sheet: PAY ESTIMATE 5
<br />
<br />Page 4 of 5
<br />
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />
<br />
<br />
|